[UMLAND] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 105.39%
YoY- 923.7%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 50,973 58,021 163,134 75,616 39,038 25,408 26,508 11.50%
PBT 3,454 8,447 35,992 15,475 5,394 8,758 3,661 -0.96%
Tax -559 2,021 -3,387 2,571 -3,820 -2,226 -2,627 -22.71%
NP 2,895 10,468 32,605 18,046 1,574 6,532 1,034 18.70%
-
NP to SH 1,198 8,802 23,012 16,113 1,574 6,532 1,034 2.48%
-
Tax Rate 16.18% -23.93% 9.41% -16.61% 70.82% 25.42% 71.76% -
Total Cost 48,078 47,553 130,529 57,570 37,464 18,876 25,474 11.15%
-
Net Worth 721,016 831,875 772,479 805,291 731,447 718,056 726,081 -0.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,008 18,084 15,078 11,603 17,360 11,581 11,488 -10.23%
Div Payout % 501.54% 205.46% 65.52% 72.01% 1,102.94% 177.30% 1,111.09% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 721,016 831,875 772,479 805,291 731,447 718,056 726,081 -0.11%
NOSH 240,338 241,123 231,975 232,072 231,470 231,631 229,772 0.75%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.68% 18.04% 19.99% 23.87% 4.03% 25.71% 3.90% -
ROE 0.17% 1.06% 2.98% 2.00% 0.22% 0.91% 0.14% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.21 24.06 70.32 32.58 16.87 10.97 11.54 10.66%
EPS 0.50 3.65 9.92 6.95 0.68 2.82 0.45 1.76%
DPS 2.50 7.50 6.50 5.00 7.50 5.00 5.00 -10.90%
NAPS 3.00 3.45 3.33 3.47 3.16 3.10 3.16 -0.86%
Adjusted Per Share Value based on latest NOSH - 232,072
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.92 19.27 54.17 25.11 12.96 8.44 8.80 11.50%
EPS 0.40 2.92 7.64 5.35 0.52 2.17 0.34 2.74%
DPS 2.00 6.00 5.01 3.85 5.76 3.85 3.81 -10.17%
NAPS 2.394 2.7621 2.5649 2.6739 2.4287 2.3842 2.4109 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.83 1.02 0.76 0.80 1.02 0.96 -
P/RPS 3.77 7.61 1.45 2.33 4.74 9.30 8.32 -12.34%
P/EPS 160.49 50.13 10.28 10.95 117.65 36.17 213.33 -4.62%
EY 0.62 1.99 9.73 9.14 0.85 2.76 0.47 4.72%
DY 3.13 4.10 6.37 6.58 9.38 4.90 5.21 -8.13%
P/NAPS 0.27 0.53 0.31 0.22 0.25 0.33 0.30 -1.73%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.88 1.59 1.44 0.77 0.80 1.05 0.94 -
P/RPS 4.15 6.61 2.05 2.36 4.74 9.57 8.15 -10.62%
P/EPS 176.54 43.56 14.52 11.09 117.65 37.23 208.88 -2.76%
EY 0.57 2.30 6.89 9.02 0.85 2.69 0.48 2.90%
DY 2.84 4.72 4.51 6.49 9.38 4.76 5.32 -9.92%
P/NAPS 0.29 0.46 0.43 0.22 0.25 0.34 0.30 -0.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment